Computer_lab_2

Computer_lab_2 - New England Corporation Financial Plan Key...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
New England Corporation 2006 20007 2008 2009 2010 Assumed Financial Plan Actual Actual Actual Actual Forecast % of Sales Key Assumptions Sales Growth Rate 24.3% 19.8% 22.0% Tax Rate 44.1% 44.1% 40.1% 42.8% Dividend Payout Rate 36.0% 38.2% 38.5% 37.5% Interest Rate on Short-Term Debt 6.3% 6.5% 7.2% 7.2% Interest Rate on Long-Term Debt 5.3% 5.5% 6.0% 6.0% Income Statement (Mil.$) Sales $62.50 $77.67 $93.02 $113.51 Cost of Goods Sold $39.12 $50.58 $60.19 $72.80 64.1% $4.88 $5.74 $6.84 $8.53 7.5% Depreciation Expense $4.27 $4.90 $6.61 $7.66 6.7% EBIT $14.23 $16.46 $19.39 $24.52 Interest Expense $3.67 $5.05 $6.71 $6.72 Pre-tax Income $10.56 $11.41 $12.68 $17.80 Taxes $4.66 $5.04 $5.09 $7.62 Net Income $5.90 $6.37 $7.59 $10.18 Allocation of Net Income: Dividends $2.12 $2.43 $2.92 $3.82 Addition to Retained Earnings $3.78 $3.94 $4.67 $6.36 Balance Sheet (Mil.$) Assets Current Assets $2.86 $4.27 $5.11 $5.92 $7.48 6.6% Receivables $13.79 $16.34 $19.28
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

Computer_lab_2 - New England Corporation Financial Plan Key...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online